D

Danish Aerospace Company A/S
CSE:DAC

Watchlist Manager
Danish Aerospace Company A/S
CSE:DAC
Watchlist
Price: 7.8 DKK -1.89% Market Closed
Market Cap: 85.6m DKK
Section:
 

Relative Value

The Relative Value of one DAC stock under the Base Case scenario is 7.14 DKK. Compared to the current market price of 7.8 DKK, Danish Aerospace Company A/S is Overvalued by 8%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DAC Relative Value
Base Case
7.14 DKK
Overvaluation 8%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

4.8
P/S
P/S
Price to Sales
4.8
vs History
22
vs Industry
50
Median 3Y
3.5
Median 5Y
3.5
Industry
4.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
12
Median 3Y
-16
Median 5Y
-16
Industry
34.5
More Details
29.6
P/OCF
P/OCF
Price to OCF
29.6
vs History
16
vs Industry
Median 3Y
14.2
Median 5Y
14.2
Industry
20.6
More Details
125.5
P/FCFE
P/FCFE
Price to FCFE
125.5
vs History
16
vs Industry
Median 3Y
41.4
Median 5Y
41.4
Industry
33.4
More Details
11
P/B
P/B
Price to Book Value
11
vs History
22
vs Industry
14
Median 3Y
7.9
Median 5Y
7.9
Industry
4.1
More Details
4.8
EV/S
EV/S
Enterprise Value to Sales
4.8
vs History
22
vs Industry
51
Median 3Y
3.6
Median 5Y
3.6
Industry
4.6
More Details
6.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.8
vs History
27
vs Industry
73
Median 3Y
5.7
Median 5Y
5.7
Industry
14.2
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
26
Median 3Y
-17.8
Median 5Y
-17.8
Industry
19.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
34
Median 3Y
-17.8
Median 5Y
-17.8
Industry
26.8
More Details
30
EV/OCF
EV/OCF
Enterprise Value to OCF
30
vs History
16
vs Industry
Median 3Y
14.4
Median 5Y
14.4
Industry
21.5
More Details
119.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
119.4
vs History
16
vs Industry
Median 3Y
25.7
Median 5Y
25.7
Industry
26.5
More Details
3.4
EV/IC
EV/IC
Enterprise Value to IC
3.4
vs History
27
vs Industry
39
Median 3Y
2.6
Median 5Y
2.6
Industry
2.8
More Details

Multiples Across Competitors

DAC Competitors Multiples
Danish Aerospace Company A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Danish Aerospace Company A/S
CSE:DAC
85.7m DKK 4.8 -33.7 -61.1 -61.1
US
Raytheon Technologies Corp
NYSE:RTX
244B USD 2.8 37 21.3 32.1
US
RTX Corp
LSE:0R2N
242.7B USD 2.8 36.8 21.2 31.9
NL
Airbus SE
PAR:AIR
154.6B EUR 2.1 30.5 18.1 27.4
US
Boeing Co
NYSE:BA
162.6B USD 2 -16 -28.4 -21.9
FR
Safran SA
PAR:SAF
128.4B EUR 4.4 29.7 21.5 28.1
UK
Rolls-Royce Holdings PLC
LSE:RR
98.9B GBP 5.1 17.1 23.3 29.7
US
Lockheed Martin Corp
NYSE:LMT
109B USD 1.5 26 16.1 20.5
US
General Dynamics Corp
NYSE:GD
91.7B USD 1.8 21.7 15.8 18.5
DE
Rheinmetall AG
XETRA:RHM
71.6B EUR 6.5 85.3 36.9 48.9
US
Howmet Aerospace Inc
NYSE:HWM
82B USD 10.3 56.6 37.1 42.3
P/E Multiple
Earnings Growth PEG
DK
D
Danish Aerospace Company A/S
CSE:DAC
Average P/E: 37.9
Negative Multiple: -33.7 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
37
29%
1.3
US
RTX Corp
LSE:0R2N
36.8
29%
1.3
NL
Airbus SE
PAR:AIR
30.5
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -16 N/A N/A
FR
Safran SA
PAR:SAF
29.7
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
17.1
8%
2.1
US
Lockheed Martin Corp
NYSE:LMT
26
11%
2.4
US
General Dynamics Corp
NYSE:GD
21.7
11%
2
DE
Rheinmetall AG
XETRA:RHM
85.3
60%
1.4
US
Howmet Aerospace Inc
NYSE:HWM
56.6
23%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
D
Danish Aerospace Company A/S
CSE:DAC
Average EV/EBITDA: 23.5
Negative Multiple: -61.1 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
21.3
18%
1.2
US
RTX Corp
LSE:0R2N
21.2
18%
1.2
NL
Airbus SE
PAR:AIR
18.1
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -28.4 N/A N/A
FR
Safran SA
PAR:SAF
21.5
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
23.3
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
16.1
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.8
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
36.9
42%
0.9
US
Howmet Aerospace Inc
NYSE:HWM
37.1
18%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
D
Danish Aerospace Company A/S
CSE:DAC
Average EV/EBIT: 31.1
Negative Multiple: -61.1 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
32.1
31%
1
US
RTX Corp
LSE:0R2N
31.9
31%
1
NL
Airbus SE
PAR:AIR
27.4
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21.9 N/A N/A
FR
Safran SA
PAR:SAF
28.1
19%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
29.7
21%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.5
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.5
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
48.9
45%
1.1
US
Howmet Aerospace Inc
NYSE:HWM
42.3
20%
2.1

See Also

Summary
DAC intrinsic value, competitors valuation, and company profile.
DCF Valuation
DAC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DAC stock valuation using valuation multiples.
Wall Street Estimates
DAC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DAC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.